| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 397 200.00 | | 1 397 200.00 | 1 397 200.00 |
BZ Other receivables | 647 216.00 | | 647 216.00 | 647 216.00 |
CF Cash and cash equivalents | 733 530.00 | | 733 530.00 | 733 530.00 |
CJ TOTAL (II) | 1 380 745.00 | | 1 380 745.00 | 1 380 745.00 |
CO Grand total (0 to V) | 2 777 945.00 | | 2 777 945.00 | 2 777 945.00 |
CU Other investments | 1 397 200.00 | | 1 397 200.00 | 1 397 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 2 482 619.00 | 2 211 379.00 | | 2 482 619.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 270 961.00 | 271 240.00 | | 270 961.00 |
DL TOTAL (I) | 2 764 579.00 | 2 493 619.00 | | 2 764 579.00 |
DU Loans and Debts from Credit Institutions (3) | | 85 756.00 | | |
DX Trade payables and related accounts | 3 982.00 | 5 916.00 | | 3 982.00 |
DY Tax and social security liabilities | 9 327.00 | 3 975.00 | | 9 327.00 |
EA Other liabilities | 57.00 | 449.00 | | 57.00 |
EC TOTAL (IV) | 13 366.00 | 96 096.00 | | 13 366.00 |
EE Grand total (I to V) | 2 777 945.00 | 2 589 715.00 | | 2 777 945.00 |
EG Accrued income and payables due within one year | 13 366.00 | 96 096.00 | | 13 366.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 60 001.00 | |
FW Other purchases and external expenses | | | 5 685.00 | |
FX Taxes, duties, and similar payments | | | 1 084.00 | |
FY Salaries and Wages | | | 21 600.00 | |
FZ Social Security Contributions | | | 9 989.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 38 363.00 | |
GG - OPERATING RESULT (I - II) | | | 21 638.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 249 000.00 | |
GL Other interest and similar income | | | 7 545.00 | |
GP Total financial income (V) | | | 256 545.00 | |
GR Interest and similar expenses | | | 724.00 | |
GU Total financial expenses (VI) | | | 724.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 255 821.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 277 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 499.00 | 6 608.00 | | 6 499.00 |
HL TOTAL REVENUE (I + III + V + VII) | 316 547.00 | 318 820.00 | | 316 547.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 586.00 | 47 580.00 | | 45 586.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 270 961.00 | 271 240.00 | | 270 961.00 |
